Detached
SA3
3 beds
2 baths
East Cliff, Pennard, Swansea SA3
Wales, Wales · SA3
View property listing
Initial Investment
£302,200First YearProfit From Rental Income
£103,841
↗ 34%After 5 Years
Change In Property Value
£234,542
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,952 | £58,091 | £59,253 | £60,734 | £62,253 | £297,283 |
| Total Expenses | £33,544 | £33,670 | £33,797 | £33,955 | £34,118 | £169,084 |
| Profit Before Tax | £23,408 | £24,421 | £25,456 | £26,779 | £28,135 | £128,198 |
| Profit After Tax | £18,961 | £19,781 | £20,619 | £21,691 | £22,789 | £103,841 |
| Change In Property Value | £25,500 | £43,775 | £55,157 | £58,466 | £51,645 | £234,542 |
| Net Return | £44,461 | £63,556 | £75,776 | £80,157 | £74,434 | £338,383 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 21% | 25% | 27% | 25% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change